[AMVERTON] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 57.28%
YoY- 41.3%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 47,159 23,947 96,554 70,226 43,293 25,200 138,746 -51.39%
PBT 7,684 3,407 12,365 9,064 6,306 2,666 11,959 -25.59%
Tax -1,906 -793 -2,116 -1,668 -1,582 -1,313 -4,847 -46.41%
NP 5,778 2,614 10,249 7,396 4,724 1,353 7,112 -12.96%
-
NP to SH 5,216 2,331 8,544 6,107 3,883 1,353 7,112 -18.71%
-
Tax Rate 24.80% 23.28% 17.11% 18.40% 25.09% 49.25% 40.53% -
Total Cost 41,381 21,333 86,305 62,830 38,569 23,847 131,634 -53.86%
-
Net Worth 415,649 396,360 409,472 372,400 369,292 367,761 463,608 -7.03%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 2,721 2,264 - - - - -
Div Payout % - 116.73% 26.51% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 415,649 396,360 409,472 372,400 369,292 367,761 463,608 -7.03%
NOSH 90,555 90,700 90,591 90,608 90,512 90,805 181,097 -37.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.25% 10.92% 10.61% 10.53% 10.91% 5.37% 5.13% -
ROE 1.25% 0.59% 2.09% 1.64% 1.05% 0.37% 1.53% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 52.08 26.40 106.58 77.51 47.83 27.75 76.61 -22.74%
EPS 5.76 2.57 9.44 6.74 4.29 1.49 3.93 29.11%
DPS 0.00 3.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 4.59 4.37 4.52 4.11 4.08 4.05 2.56 47.74%
Adjusted Per Share Value based on latest NOSH - 90,734
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.92 6.56 26.45 19.24 11.86 6.90 38.01 -51.39%
EPS 1.43 0.64 2.34 1.67 1.06 0.37 1.95 -18.72%
DPS 0.00 0.75 0.62 0.00 0.00 0.00 0.00 -
NAPS 1.1386 1.0857 1.1216 1.0201 1.0116 1.0074 1.2699 -7.03%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.34 0.34 0.37 0.39 0.35 0.41 0.62 -
P/RPS 0.65 1.29 0.35 0.50 0.73 1.48 0.81 -13.68%
P/EPS 5.90 13.23 3.92 5.79 8.16 27.52 15.79 -48.21%
EY 16.94 7.56 25.49 17.28 12.26 3.63 6.33 93.10%
DY 0.00 8.82 6.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.08 0.09 0.09 0.10 0.24 -56.11%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 23/11/05 29/08/05 31/05/05 22/02/05 -
Price 0.36 0.34 0.35 0.40 0.37 0.35 0.61 -
P/RPS 0.69 1.29 0.33 0.52 0.77 1.26 0.80 -9.41%
P/EPS 6.25 13.23 3.71 5.93 8.62 23.49 15.53 -45.58%
EY 16.00 7.56 26.95 16.85 11.59 4.26 6.44 83.74%
DY 0.00 8.82 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.08 0.10 0.09 0.09 0.24 -52.02%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment